65751

Rental Analyzer

Use the Rental Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the calculation.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%

$161,915

Cash Investment

$-16,685

Annual Net Cash Flow

-10.3%

Annual Return

Purchase Cost

Purchase Price
$533,990
Buyer's Premium
Purchase Closing Costs
$11,573
Loan Points
$10,680
Loan Closing Costs
$6,165
Total Acquisition Cost
$562,407
Rehab Budget
$133,500
Total Project Cost
$695,907
Rental Loan Funding
$533,992
Total Cash Investment
$161,915

Loan Terms

Rental Loan Amount
$533,992
Annual Loan Payment
$38,714
Debt Coverage Ratio
0.57
Loan Points
$10,680
Loan Closing Costs
$6,165
Up Front Financing Cost
$16,844

Closing Costs

Deed/Transfer Tax - County
%
$6,835
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,738
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,573
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Loan Reserve
(Months)
$0
Prepaid Insurance
(Months)
$2,350
Misc.
Total Loan Closing
$6,165

Rental Income

Monthly Market Rent
$2,700
Potential Gross Rent
$32,400
Vacancy Factor
%
$1,620
Effective Gross Rent
$30,780
Property Taxes
%
$5,901
Hazard Insurance
%
$2,350
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,750
Net Operating Income
$22,030
Purchase Cap Rate
3.17%
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.